Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 449 399 | 2 278 736 | 1 539 305 | 1 204 007 |
Current Assets | 4 285 376 | 5 045 779 | 5 553 764 | 4 385 697 |
Debtors | 2 072 367 | 1 736 950 | 3 000 789 | 1 974 375 |
Net Assets Liabilities | 1 713 056 | 1 686 303 | 2 107 503 | 1 209 868 |
Other Debtors | 161 598 | 206 247 | 242 759 | 520 053 |
Property Plant Equipment | 95 786 | 25 122 | | |
Total Inventories | 763 610 | 1 030 093 | 1 013 670 | |
|
Other Financial Data |
Audit Fees Expenses | 15 700 | 18 200 | 15 000 | 19 950 |
Accrued Liabilities Deferred Income | 401 647 | 930 214 | 636 779 | 606 589 |
Accumulated Amortisation Impairment Intangible Assets | | | 8 760 | 21 900 |
Accumulated Depreciation Impairment Property Plant Equipment | 496 193 | 501 089 | 426 893 | |
Administrative Expenses | 4 551 185 | 2 812 880 | 3 214 530 | 3 749 131 |
Amortisation Expense Intangible Assets | | | 8 760 | |
Amortisation Impairment Expense Intangible Assets | | | 8 760 | 13 140 |
Average Number Employees During Period | 53 | 46 | 38 | 34 |
Bank Borrowings | | 700 000 | 618 333 | 478 333 |
Bank Borrowings Overdrafts | | 627 788 | 478 333 | 338 333 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -58 068 |
Bank Overdrafts | | | | 58 068 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 8 976 | 4 080 | | |
Cash Cash Equivalents Cash Flow Value | 1 449 399 | 2 278 736 | 1 539 305 | 1 145 939 |
Corporation Tax Payable | 3 929 | 5 724 | | |
Cost Sales | 9 479 714 | 4 789 319 | 8 156 807 | 8 324 247 |
Creditors | 2 668 106 | 627 788 | 478 333 | 338 333 |
Current Tax For Period | 5 724 | | | -84 687 |
Depreciation Expense Property Plant Equipment | 5 711 | 4 896 | 25 122 | |
Depreciation Impairment Expense Property Plant Equipment | 5 711 | 4 896 | 25 122 | |
Dividends Paid | 300 000 | | | 300 000 |
Dividends Paid Classified As Financing Activities | -300 000 | | | -300 000 |
Dividends Paid On Shares Interim | 300 000 | | | 300 000 |
Finance Lease Liabilities Present Value Total | 2 527 | | | |
Finance Lease Payments Owing Minimum Gross | 2 527 | | | |
Finished Goods Goods For Resale | 763 610 | 1 030 093 | 1 013 670 | 1 207 315 |
Fixed Assets | 95 786 | 90 890 | 57 008 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -700 000 | 81 667 | 140 000 |
Further Item Tax Increase Decrease Component Adjusting Items | 952 | 8 467 | 68 316 | 111 604 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 045 891 | 1 269 495 | 692 909 | 276 530 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 16 114 | -16 853 | 8 241 | -3 225 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 362 193 | -82 992 | -140 294 | 201 640 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -524 820 | -335 417 | 1 263 839 | -1 026 414 |
Gain Loss In Cash Flows From Change In Inventories | -319 314 | 266 483 | -16 423 | 193 645 |
Government Grant Income | 19 352 | 815 652 | 281 596 | |
Gross Profit Loss | 4 439 126 | 1 910 504 | 3 266 959 | |
Income Taxes Paid Refund Classified As Operating Activities | -14 371 | 59 183 | -5 724 | 84 687 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -54 798 | -57 388 | | -5 756 |
Increase From Amortisation Charge For Year Intangible Assets | | | 8 760 | 13 140 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 4 896 | 25 122 | |
Intangible Assets | | 65 768 | 57 008 | 43 868 |
Intangible Assets Gross Cost | | 65 768 | 65 768 | |
Interest Payable Similar Charges Finance Costs | 150 | 2 430 | 12 891 | 18 743 |
Net Cash Flows From Used In Operating Activities | -385 437 | -131 864 | 657 764 | -46 634 |
Net Cash Generated From Operations | -399 958 | -75 111 | 639 149 | 19 310 |
Net Current Assets Liabilities | 1 617 270 | 2 223 201 | 2 528 828 | 1 504 333 |
Net Interest Paid Received Classified As Operating Activities | -150 | -2 430 | -12 891 | -18 743 |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | | 3 500 | 3 500 |
Number Equity Instruments Granted Share-based Payment Arrangement | 5 000 | | | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | 3 500 | 3 500 | 3 500 | |
Operating Profit Loss | -92 707 | -86 724 | 434 091 | |
Other Creditors | 293 263 | 294 813 | 484 814 | 486 140 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 99 318 | |
Other Disposals Property Plant Equipment | | | 99 318 | |
Other Operating Income Format1 | 19 352 | 815 652 | 381 662 | 126 000 |
Other Taxation Social Security Payable | 407 987 | 515 824 | 268 066 | 270 359 |
Payments Finance Lease Liabilities Classified As Financing Activities | -4 552 | -2 527 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 78 245 | 47 311 | 85 259 | 82 003 |
Prepayments Accrued Income | 190 132 | 175 262 | 125 534 | 94 571 |
Proceeds From Sales Intangible Assets | | 65 768 | | |
Proceeds From Sales Property Plant Equipment | | -65 768 | | |
Profit Loss | -43 783 | -31 766 | 421 200 | -597 635 |
Profit Loss On Ordinary Activities Before Tax | -92 857 | -89 154 | 421 200 | -682 322 |
Property Plant Equipment Gross Cost | 591 979 | 526 211 | 426 893 | |
Share-based Payment Expense Cash Settled | 5 013 | 5 013 | | |
Social Security Costs | 271 697 | 160 244 | 158 392 | |
Staff Costs Employee Benefits Expense | 2 898 201 | 1 854 390 | 2 002 443 | 2 157 573 |
Tax Expense Credit Applicable Tax Rate | -17 643 | -16 939 | 80 028 | -129 641 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -54 798 | -57 388 | -166 983 | -78 931 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 19 683 | 7 520 | 18 639 | 18 037 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -49 074 | -57 388 | | -84 687 |
Total Assets Less Current Liabilities | 1 713 056 | 2 314 091 | 2 585 836 | 1 548 201 |
Total Borrowings | | 627 788 | 618 333 | 536 401 |
Total Current Tax Expense Credit | -49 074 | -57 388 | | |
Total Operating Lease Payments | 744 033 | 527 614 | 627 015 | |
Trade Creditors Trade Payables | 1 558 753 | 1 003 791 | 1 495 277 | 1 320 208 |
Trade Debtors Trade Receivables | 1 720 637 | 1 355 441 | 2 632 496 | 1 359 751 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | -65 768 | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | 65 768 | | |
Turnover Revenue | 13 918 840 | 6 699 823 | 11 423 766 | |
Wages Salaries | 2 548 259 | 1 646 835 | 1 758 792 | 1 872 649 |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | | | 13 | 13 |
Weighted Average Exercise Price Equity Instruments Forfeited Share-based Payment Arrangement | 13 | | | |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | 13 | | | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | 13 | 13 | 13 | |
Company Contributions To Defined Benefit Plans Directors | 19 360 | 6 032 | 6 821 | |
Director Remuneration | 534 233 | 302 009 | 350 201 | 323 000 |
Director Remuneration Benefits Including Payments To Third Parties | 553 593 | 308 041 | 357 022 | 331 120 |